Security Management Services: what changed
Two financial years side by side, explained: what moved most in the balance sheet and the result, why the result rose or fell, and where the money went.
Security Management Services
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€37,381
up €37,381 (+8.0%), from €467,176 to €504,557
- Debts after one year -€33,037
down €33,037 (-12.9%), from €255,879 to €222,842
- Financial income +€5,739
new in 2025: €5,739
- Gross operating margin +€5,266
up €5,266 (+58.9%), from -€8,943 to -€3,678
- Financial charges -€1,502
down €1,502 (-17.1%), from €8,776 to €7,274
- Other operating charges -€91
down €91 (-8.2%), from €1,111 to €1,020
From the 2024 result to the 2025 result
Each bar is the change in one income-statement line, as its effect on the result: higher costs pull it down, higher income lifts it.
Derived cash bridge
Derived from the 2024 and 2025 balance sheets and the 2025 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,304,159 | €1,305,365 | +€1,206 | +0.1% |
| Fixed assets | 21/28 | €1,130,260 | €1,130,260 | = | 0.0% |
| Financial fixed assets | 28 | €1,130,260 | €1,130,260 | = | 0.0% |
| Current assets | 29/58 | €173,900 | €175,106 | +€1,206 | +0.7% |
| Amounts receivable within one year | 40/41 | €171,697 | €173,906 | +€2,209 | +1.3% |
| Trade receivables | 40 | €37,774 | €39,930 | +€2,156 | +5.7% |
| Other amounts receivable | 41 | €133,923 | €133,976 | +€53 | 0.0% |
| Cash at bank and in hand | 54/58 | €1,953 | €1,200 | -€753 | -38.5% |
| Deferred charges and accrued income | 490/1 | €250 | €0 | -€250 | -100% |
| Total equity and liabilities | 10/49 | €1,304,159 | €1,305,365 | +€1,206 | +0.1% |
| Equity | 10/15 | €539,959 | €533,727 | -€6,233 | -1.2% |
| Contributions | 10/11 | €124,000 | €124,000 | = | 0.0% |
| Capital | 10 | €124,000 | €124,000 | = | 0.0% |
| Issued capital | 100 | €124,000 | €124,000 | = | 0.0% |
| Reserves | 13 | €415,959 | €409,727 | -€6,233 | -1.5% |
| Non-distributable reserves | 130/1 | €12,400 | €12,400 | = | 0.0% |
| Legal reserve | 130 | €12,400 | €12,400 | = | 0.0% |
| Distributable reserves | 133 | €403,559 | €397,327 | -€6,233 | -1.5% |
| Amounts payable | 17/49 | €764,200 | €771,639 | +€7,439 | +1.0% |
| Amounts payable after more than one year | 17 | €255,879 | €222,842 | -€33,037 | -12.9% |
| Financial debts | 170/4 | €255,879 | €222,842 | -€33,037 | -12.9% |
| Amounts payable within one year | 42/48 | €508,321 | €548,797 | +€40,476 | +8.0% |
| Current portion of amounts payable after more than one year | 42 | €39,588 | €41,037 | +€1,449 | +3.7% |
| Trade debts | 44 | €1,557 | €2,018 | +€461 | +29.6% |
| Suppliers | 440/4 | €1,557 | €2,018 | +€461 | +29.6% |
| Taxes, remuneration and social security | 45 | €0 | €1,185 | +€1,185 | |
| Taxes | 450/3 | €0 | €1,185 | +€1,185 | |
| Other amounts payable | 47/48 | €467,176 | €504,557 | +€37,381 | +8.0% |
| Other operating charges | 640/8 | €1,111 | €1,020 | -€91 | -8.2% |
| Gross operating margin | 9900 | -€8,943 | -€3,678 | +€5,266 | +58.9% |
| Operating profit (loss) | 9901 | -€10,055 | -€4,698 | +€5,357 | +53.3% |
| Financial income | 75/76B | - | €5,739 | +€5,739 | |
| Recurring financial income | 75 | - | €5,739 | +€5,739 | |
| Financial charges | 65/66B | €8,776 | €7,274 | -€1,502 | -17.1% |
| Recurring financial charges | 65 | €8,776 | €7,274 | -€1,502 | -17.1% |
| Profit (loss) for the period before taxes | 9903 | -€18,831 | -€6,233 | +€12,598 | +66.9% |
| Profit (loss) for the period | 9904 | -€18,831 | -€6,233 | +€12,598 | +66.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€18,831 | -€6,233 | +€12,598 | +66.9% |
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 23 October 2026 via checked.be.